Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Consumer Food

Rating :
70/99

BSE: 500825 | NSE: BRITANNIA

3469.35
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3429.00
  • 3504.95
  • 3429.00
  • 3411.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  301133
  •  10471.69
  •  4153.00
  •  3050.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 83,717.39
  • 54.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 85,998.03
  • 1.63%
  • 32.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.42%
  • 14.60%
  • FII
  • DII
  • Others
  • 17.17%
  • 7.70%
  • 9.56%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 7.35
  • 6.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.00
  • 7.95
  • 3.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.36
  • 8.71
  • 2.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.58
  • 56.93
  • 53.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 23.37
  • 26.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.06
  • 36.43
  • 34.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
3,550.45
3,130.75
13.41%
3,574.98
3,165.61
12.93%
3,607.37
3,419.11
5.51%
3,403.46
3,420.67
-0.50%
Expenses
3,000.77
2,625.36
14.30%
3,035.26
2,554.09
18.84%
3,049.04
2,743.72
11.13%
2,849.68
2,703.74
5.40%
EBITDA
549.68
505.39
8.76%
539.72
611.52
-11.74%
558.33
675.39
-17.33%
553.78
716.93
-22.76%
EBIDTM
15.48%
16.14%
15.10%
19.32%
15.48%
19.75%
16.27%
20.96%
Other Income
53.83
63.19
-14.81%
55.13
82.56
-33.22%
53.40
73.50
-27.35%
60.47
93.68
-35.45%
Interest
33.75
23.69
42.47%
37.38
31.79
17.58%
38.95
29.81
30.66%
34.21
25.61
33.58%
Depreciation
50.93
52.82
-3.58%
50.38
48.58
3.71%
50.16
48.49
3.44%
49.07
47.96
2.31%
PBT
518.83
492.07
5.44%
506.11
613.71
-17.53%
522.62
670.07
-22.01%
530.97
736.95
-27.95%
Tax
140.96
132.58
6.32%
136.22
161.09
-15.44%
141.00
174.98
-19.42%
144.17
194.37
-25.83%
PAT
377.87
359.49
5.11%
369.89
452.62
-18.28%
381.62
495.09
-22.92%
386.80
542.58
-28.71%
PATM
10.64%
11.48%
10.35%
14.30%
10.58%
14.48%
11.36%
15.86%
EPS
15.77
15.12
4.30%
15.41
18.92
-18.55%
15.95
20.70
-22.95%
16.17
22.68
-28.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
14,136.26
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
Net Sales Growth
-
7.61%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
 
Cost Of Goods Sold
-
8,760.30
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
Gross Profit
-
5,375.96
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
GP Margin
-
38.03%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
Total Expenditure
-
11,934.75
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
Power & Fuel Cost
-
217.68
182.29
177.70
175.17
128.83
104.28
95.16
110.96
110.72
91.01
% Of Sales
-
1.54%
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
Employee Cost
-
542.26
527.38
486.69
441.82
401.60
352.61
341.36
280.58
262.66
226.75
% Of Sales
-
3.84%
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
Manufacturing Exp.
-
752.29
672.21
610.68
621.32
487.59
509.93
510.15
555.68
509.95
467.67
% Of Sales
-
5.32%
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
7.38%
7.56%
General & Admin Exp.
-
57.34
56.55
49.72
53.28
55.78
84.06
72.36
42.49
39.69
33.59
% Of Sales
-
0.41%
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
0.57%
0.54%
Selling & Distn. Exp.
-
1,129.98
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
% Of Sales
-
7.99%
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
Miscellaneous Exp.
-
474.90
455.05
428.60
413.99
333.74
305.40
277.62
234.15
200.27
887.04
% Of Sales
-
3.36%
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
EBITDA
-
2,201.51
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
EBITDA Margin
-
15.57%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
Other Income
-
222.83
312.87
279.40
206.45
166.37
150.54
124.35
87.96
33.59
52.24
Interest
-
144.29
110.90
76.90
9.09
7.59
5.45
4.87
3.86
8.29
41.30
Depreciation
-
200.54
197.85
184.81
161.88
142.07
119.27
113.41
144.48
83.18
73.15
PBT
-
2,079.51
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
Tax
-
562.35
663.02
450.70
612.47
514.22
419.67
396.10
261.11
173.58
98.55
Tax Rate
-
27.06%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
PAT
-
1,525.02
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
PAT before Minority Interest
-
1,516.18
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
Minority Interest
-
8.84
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
PAT Margin
-
10.79%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
PAT Growth
-
-18.15%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
 
EPS
-
63.31
77.34
58.21
48.16
41.69
36.70
34.22
28.58
16.42
10.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,558.10
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
Share Capital
24.09
24.09
24.05
24.03
24.01
24.00
24.00
23.99
23.99
23.91
Total Reserves
2,534.01
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
Non-Current Liabilities
722.53
806.22
805.73
90.73
98.01
41.27
25.53
45.59
60.26
64.30
Secured Loans
8.47
747.15
766.06
61.92
84.57
31.40
37.68
43.33
28.42
27.20
Unsecured Loans
698.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
11.45
8.87
7.62
6.83
5.65
3.93
4.67
Current Liabilities
4,155.73
3,608.90
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
Trade Payables
1,285.22
1,313.19
1,047.00
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
Other Current Liabilities
1,290.98
492.74
461.99
365.13
325.02
278.90
261.05
259.45
241.53
277.42
Short Term Borrowings
1,019.87
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
119.76
314.15
Short Term Provisions
559.66
463.55
321.48
269.67
235.21
224.88
213.58
417.12
328.14
273.96
Total Liabilities
7,463.86
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
Net Block
1,739.26
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
Gross Block
2,932.52
2,740.22
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
Accumulated Depreciation
1,193.26
961.48
738.05
506.03
337.17
198.23
91.03
873.06
752.38
651.74
Non Current Assets
3,493.44
3,579.66
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
Capital Work in Progress
535.68
116.52
39.55
101.24
202.82
30.07
90.07
48.37
107.09
147.30
Non Current Investment
942.59
1,401.87
1,898.93
741.13
237.47
327.25
372.64
77.06
35.02
35.29
Long Term Loans & Adv.
257.28
245.48
339.08
127.85
213.95
218.00
274.95
102.47
71.07
101.99
Other Non Current Assets
18.63
37.05
6.43
57.94
29.22
26.39
37.49
25.05
0.00
0.00
Current Assets
3,970.42
4,419.46
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
Current Investments
833.73
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
162.85
72.91
Inventories
1,367.49
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
420.27
374.67
Sundry Debtors
331.93
257.27
320.36
394.24
304.60
179.16
170.61
135.81
108.70
122.81
Cash & Bank
184.90
211.34
122.85
109.82
186.42
120.76
87.65
226.33
109.07
102.93
Other Current Assets
1,252.37
419.92
248.25
139.56
1,150.67
1,203.02
609.47
465.92
245.21
188.77
Short Term Loans & Adv.
803.94
1,046.19
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
Net Current Assets
-185.31
810.56
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
Total Assets
7,463.86
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,299.52
1,875.52
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
PBT
2,078.53
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
Adjustment
135.15
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
Changes in Working Capital
-327.25
-31.70
127.39
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
Cash after chg. in Working capital
1,886.43
2,508.33
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-586.91
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
910.89
435.62
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
Net Fixed Assets
-549.93
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
Net Investments
927.09
191.69
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
Others
533.73
421.60
218.14
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
Cash from Financing Activity
-2,245.84
-2,242.50
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
Net Cash Inflow / Outflow
-35.43
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
Opening Cash & Equivalents
141.45
75.25
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
Closing Cash & Equivalent
109.32
141.45
75.26
58.72
107.84
47.34
50.99
43.14
90.35
21.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
106.19
146.10
181.64
176.17
141.39
112.10
87.07
51.90
33.27
23.24
ROA
19.61%
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
ROE
49.89%
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
ROCE
41.64%
45.27%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
Fixed Asset Turnover
5.20
5.15
5.12
6.06
6.64
7.82
6.25
4.84
4.70
4.82
Receivable days
7.28
7.66
10.66
10.94
8.84
6.85
6.48
5.56
6.01
6.86
Inventory Days
30.40
24.31
22.70
22.45
24.01
21.57
17.87
18.74
20.64
23.47
Payable days
54.13
56.48
42.40
42.93
39.15
36.84
38.64
33.35
28.23
25.36
Cash Conversion Cycle
-16.45
-24.51
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
-1.58
4.97
Total Debt/Equity
0.96
0.60
0.35
0.04
0.06
0.05
0.06
0.12
0.19
0.68
Interest Cover
15.41
23.66
24.98
195.60
201.05
240.27
251.61
247.01
69.68
9.68

News Update:


  • Britannia Industries to tap opportunities in cake category
    21st Jun 2022, 16:30 PM

    This category offers various opportunities for launch of innovative products at different price points and expansion in rural markets

    Read More
  • Britannia Industries’ Winkin’ Cow becomes Rs 100 crore brand in FY22
    1st Jun 2022, 09:47 AM

    The company aims to grow the brand by 50 to 60 per cent every year

    Read More
  • Britannia Industries increases prices in January-March quarter
    4th May 2022, 15:28 PM

    According to the company, the economy was impacted by global geo-political factors which caused a further surge in inflation

    Read More
  • Britannia Industries reports 5% rise in Q4 consolidated net profit
    4th May 2022, 11:16 AM

    The company has reported a standalone net profit of Rs 413.43 crore for the quarter ended March 31, 2022

    Read More
  • Britannia Inds - Quarterly Results
    2nd May 2022, 16:48 PM

    Read More
  • Britannia Industries rolls out 'Marie Gold Jeera' in Tamil Nadu
    25th Apr 2022, 09:45 AM

    Tamil Nadu is one of Britannia's largest markets in terms of affinity and market share

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.